| Revenue | DKK 578K | +252% |
| EBITDA | DKK 41K | -28% |
| Net profit | DKK -70K | -38% |
| Total assets | DKK 1,9M | +3% |
| Equity | DKK 113K | -38% |
| Employees | 12 | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -3 | -4 | -3 | 2 | -3 | 478 | 664 | 893 | 642 | 634 | 624 | 164 | 578 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -362 | -659 | -668 | -525 | -439 | -461 | -107 | -536 |
| EBITDA | -3 | -4 | -3 | 2 | -3 | 116 | 5 | 225 | 117 | 196 | 164 | 57 | 41 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -8 | -10 | -10 | -11 | -24 | -25 | -31 | -43 |
| EBIT | -3 | -4 | -3 | 2 | -3 | 108 | -5 | 215 | 106 | 172 | 139 | 27 | -1 |
| Net financials | -2 | -2 | -2 | -2 | -1 | -6 | -62 | -66 | -60 | -64 | -68 | -91 | -86 |
| Profit before tax | -5 | -6 | -5 | 0 | -5 | 102 | -67 | 149 | 46 | 108 | 71 | -64 | -87 |
| Tax | -1 | -1 | -1 | 1 | -1 | 23 | -11 | 31 | 11 | 25 | 18 | -13 | -17 |
| Net profit | -4 | -4 | -4 | -1 | -4 | 80 | -56 | 118 | 35 | 83 | 53 | -51 | -70 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 10 | 9 | 11 | 10 | 11 | 1.662 | 1.888 | 1.848 | 1.920 | 1.905 | 2.071 | 1.824 | 1.877 |
| Equity | -66 | -70 | -74 | -74 | -78 | 1 | -55 | 63 | 99 | 181 | 234 | 183 | 113 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 1.501 | 1.714 | 1.542 | 1.524 | 1.384 | 1.444 | 1.304 | 1.180 |
| Short-term debt | 75 | 80 | 85 | 84 | 89 | 149 | 228 | 211 | 256 | 273 | 309 | 265 | 529 |
| Total debt | 75 | 80 | 85 | 84 | 89 | 1.650 | 1.943 | 1.753 | 1.779 | 1.657 | 1.753 | 1.569 | 1.709 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
PP Management | Management | 2009 | — | — |
ET | Audit | 1990 | — | — |
BZ Management | Management | 1990 | — | — |
PE Management | Management | 1990 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 50.0% | 50.0% | 2024 | |
| Individual | 50.0% | 50.0% | 2024 | |
| Individual | 50.0% | 50.0% | 2009 |
| Person | Role here | Other companies |
|---|---|---|
| Per Porin | Management | 0 companies |
| Erik Tronborg Andersen | Audit | 0 companies |
| Baukje Zijlstra | Management | 0 companies |
| Per Emil Hasselbalch Stakemann | Management | 0 companies |